What is the intrinsic value of CDI.NZ?

As of 2025-07-13, the Intrinsic Value of CDL Investments New Zealand Ltd (CDI.NZ) is 1.01 NZD. This CDI.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.80 NZD, the upside of CDL Investments New Zealand Ltd is 26.10%.

The range of the Intrinsic Value is 0.83 - 1.33 NZD

Is CDI.NZ undervalued or overvalued?

Based on its market price of 0.80 NZD and our intrinsic valuation, CDL Investments New Zealand Ltd (CDI.NZ) is undervalued by 26.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.83 - 1.33	1.01	26.1%
DCF (Growth 10y)	0.88 - 1.33	1.04	29.9%
DCF (EBITDA 5y)	0.76 - 0.96	0.87	9.4%
DCF (EBITDA 10y)	0.83 - 1.04	0.94	17.7%
Fair Value	0.26 - 0.26	0.26	-67.15%
P/E	0.89 - 1.07	0.96	20.4%
EV/EBITDA	0.68 - 0.94	0.80	0.5%
EPV	0.85 - 1.04	0.94	18.1%
DDM - Stable	0.43 - 1.01	0.72	-10.1%
DDM - Multi	0.70 - 1.21	0.88	10.3%